{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["封面","表一","表二","表三"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"封面","index":0,"n_rows":11,"n_cols":1,"rows_kept":11,"flags":["formulas_cached_only"]}
[]
["2014年度江门市土地储备中心预算公开"]
{"$rows_empty":8}
["第二部分 2014年江门市土地储备中心部门预算表"]

{"sheet":"表一","index":1,"n_rows":38,"n_cols":4,"rows_kept":38,"merged":[[0,0,0,3],[2,0,2,3],[4,0,4,1],[4,2,4,3],[37,0,37,3]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表一"]
[]
["2014年部门收支预算总表"]
["单位名称：江门市土地储备中心",null,null,"单位：万元"]
["收入",null,"支出"]
["项目","预算数","项目","预算数"]
["一、公共财政预算收入",173.15,"一、一般公共服务"]
[null,null,"二、国防"]
["二、基金预算收入",{"v":165,"d":"165.00"},"三、公共安全"]
[null,null,"四、教育"]
["三、专款专用资金收入",null,"五、科学技术"]
[null,null,"六、文化体育与传媒"]
["四、事业收入",null,"七、社会保障和就业"]
[null,null,"八、医疗卫生与计划生育",8.36]
["五、事业单位经营收入",null,"九、节能环保"]
[null,null,"十、城乡社区",{"v":165,"d":"165.00"}]
["六、其他收入",null,"十一、农林水"]
[null,null,"十二、交通运输"]
[null,null,"十三、资源勘探电力信息等"]
[null,null,"十四、商业服务业等"]
[null,null,"十五、金融"]
[null,null,"十六、国土海洋气象等",151.83]
[null,null,"十七、住房保障",12.96]
[null,null,"十八、粮油物资储备"]
[null,null,"十九、国债还本付息"]
[null,null,"二十、其他支出"]
[]
["本年收入合计",338.15,"本年支出合计",{"v":338.15000000000003,"d":"338.15"}]
["七、上级补助收入",null,"二十一、上缴上级支出"]
["八、附属单位上缴收入",null,"二十二、对附属单补助支出"]
["九、用事业基金弥补收支差额",null,"二十三、结转下年"]
["十、上年结转结余"]
[]
[]
["收入总计",338.15,"支出总计",{"v":338.15000000000003,"d":"338.15"}]
[]
[]
["注：按照《政府收支分类科目》的支出功能分类编列各款级科目支出预算数，其中：教育、医疗卫生与计划生育、社会保障和就业、农林水和住房保障等重点支出需细化到项级支出科目。"]

{"sheet":"表二","index":2,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,0,3],[2,0,2,6],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表二"]
[]
["2014年部门公共财政预算拨款\n及基金预算拨款支出预算表（基本支出）"]
["单位：江门市土地储备中心                          ",{"$nulls":5}," 单位：万元"]
["科目编码",null,null,"科目名称","合计","公共财政\n预算拨款","基金预算\n拨款"]
["类","款","项"]
[{"$nulls":3},"合  计",123.15,123.15]
["210",null,null,"医疗卫生与计划生育支出",8.36,8.36]
[null,"05",null,"  医疗保障",8.36,8.36]
[null,null,"02","    事业单位医疗",8.36,8.36]
["220",null,null,"国土海洋气象等支出",101.83,101.83]
[null,"01",null,"  国土资源事务",101.83,101.83]
[null,null,"50","    事业运行",101.83,101.83]
["221",null,null,"住房保障支出",12.96,12.96]
[null,"02",null,"  住房改革支出",12.96,12.96]
[null,null,"01","    住房公积金",9.64,9.64]
[null,null,"03","    购房补贴",3.32,3.32]

{"sheet":"表三","index":3,"n_rows":14,"n_cols":7,"rows_kept":14,"merged":[[0,0,0,3],[2,0,2,6],[4,0,4,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,5,6]],"flags":["formulas_cached_only"]}
["第二部分，部门预算公开表三"]
[]
["2014年部门公共财政预算拨款\n及基金预算拨款支出预算表（项目支出）"]
["单位：江门市土地储备中心                          ",{"$nulls":5}," 单位：万元"]
["科目编码",null,null,"科目名称","合计","公共财政\n预算拨款","基金预算\n拨款"]
["类","款","项"]
[{"$nulls":3},"合  计",{"v":215,"d":"215.00"},{"v":50,"d":"50.00"},{"v":165,"d":"165.00"}]
[220,null,null,"国土海洋气象等支出",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,"01",null,"  国土资源事务",{"v":50,"d":"50.00"},{"v":50,"d":"50.00"}]
[null,null,"50","    事业运行",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
[null,null,"99","    其他国土资源事务支出",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"}]
["212",null,null,"城乡社区支出",{"v":165,"d":"165.00"},null,{"v":165,"d":"165.00"}]
[null,"08",null,"  国有土地使用权出让收入安排的  支出",{"v":165,"d":"165.00"},null,{"v":165,"d":"165.00"}]
[null,null,"99","    其他国有土地使用权出让收入安排的支出",{"v":165,"d":"165.00"},null,{"v":165,"d":"165.00"}]